Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.32% first-year return on $83,979 initial cash invested.
-13.32%
Cash On Cash
3.41%
Cap Rate
0.57
DSCR
$1,710
Rent
-$932
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,979
Downpayment
20%
$79,980
Closing costs
1%
$3,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,710
Total Expenses
$2,642
Mortgage P&I
116%
$1,983
Property Taxes
4%
$73
Home Insurance
8%
$140
PManagement
10%
$171
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1516 Hillside Dr, Reno, NV 89503 | $1,500 | 2 | 1 | 972 | 0.3 mi |
766 West St, Unit B, Reno, NV 89503 | $1,350 | 2 | 1 | 966 | 0.4 mi |
1037 N Sierra St, Unit A, Reno, NV 89503 | $1,450 | 2 | 1 | 1000 | 0.2 mi |
1111 Ralston St, Reno, NV 89503 | $1,695 | 2 | 1 | 945 | 0.1 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality